[AIC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 537.01%
YoY- 278.01%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 85,939 41,030 133,380 95,440 56,664 23,074 126,472 -22.76%
PBT 9,784 3,696 10,681 3,913 -684 -1,924 649 513.29%
Tax -1,319 -681 -1,750 -136 -47 -47 -8,009 -70.05%
NP 8,465 3,015 8,931 3,777 -731 -1,971 -7,360 -
-
NP to SH 8,089 2,888 8,517 3,448 -789 -1,931 -7,541 -
-
Tax Rate 13.48% 18.43% 16.38% 3.48% - - 1,234.05% -
Total Cost 77,474 38,015 124,449 91,663 57,395 25,045 133,832 -30.61%
-
Net Worth 126,988 121,783 116,456 111,450 108,706 106,118 93,508 22.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 126,988 121,783 116,456 111,450 108,706 106,118 93,508 22.70%
NOSH 173,956 173,975 173,816 174,141 175,333 173,963 150,820 10.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.85% 7.35% 6.70% 3.96% -1.29% -8.54% -5.82% -
ROE 6.37% 2.37% 7.31% 3.09% -0.73% -1.82% -8.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.40 23.58 76.74 54.81 32.32 13.26 83.86 -29.79%
EPS 4.65 1.66 4.90 1.98 0.45 -1.11 -5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.67 0.64 0.62 0.61 0.62 11.53%
Adjusted Per Share Value based on latest NOSH - 173,647
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.40 25.02 81.33 58.20 34.55 14.07 77.12 -22.76%
EPS 4.93 1.76 5.19 2.10 -0.48 -1.18 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7743 0.7426 0.7101 0.6796 0.6628 0.6471 0.5702 22.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.86 0.48 0.40 0.39 0.38 0.48 -
P/RPS 1.40 3.65 0.63 0.73 1.21 2.86 0.57 82.34%
P/EPS 14.84 51.81 9.80 20.20 -86.67 -34.23 -9.60 -
EY 6.74 1.93 10.21 4.95 -1.15 -2.92 -10.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.23 0.72 0.63 0.63 0.62 0.77 15.07%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 24/05/10 23/02/10 23/11/09 18/08/09 26/05/09 24/02/09 -
Price 0.90 0.74 0.66 0.41 0.38 0.44 0.42 -
P/RPS 1.82 3.14 0.86 0.75 1.18 3.32 0.50 137.18%
P/EPS 19.35 44.58 13.47 20.71 -84.44 -39.64 -8.40 -
EY 5.17 2.24 7.42 4.83 -1.18 -2.52 -11.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.06 0.99 0.64 0.61 0.72 0.68 48.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment